75 Miramar Viña del Mar, Valparaíso, 2541235
2 bed • 2 bath • 5 guests
Airbnb Investor Score
-$1,478
Annual Profit
3.9%
Cap Rate
-5.3%
Cash on Cash
$16,304
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $81/night at 44% occupancy ($13,017.29). Airbtics projects $93/night at 48% occupancy ($16,304).
Top 48% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$16,644
Avg annual revenue
48%
Avg occupancy rate
$93
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$15k
$30k
$40k
Sign up to see the data on 40 all comparables
-$1,478
Profit
Revenue
$16,304
Operating Expenses
$12,449
Operating Income
$3,855
Mortgage & Taxes
$5,333
Profit (Cash Flow)
-$1,478
$27,876
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$4,876
Closing Costs
$3,000
Total
$27,876
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.3%
Cap Rate
3.85%